FRA:MUT Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	162.35	156.17	147.17	138.84	114.23
Other Revenue	4.66	-	-	-	-
Revenue	167.01	156.17	147.17	138.84	114.23
Revenue Growth (YoY)	6.94%	6.11%	6.00%	21.54%	-5.48%
Cost of Revenue	52.84	50.52	47.93	40.88	32.88
Gross Profit	114.17	105.65	99.24	97.96	81.36
Selling, General & Admin	32.19	31.07	32.97	31.35	28.62
Other Operating Expenses	62.05	53.74	47.32	46.77	39.51
Operating Expenses	105.95	96.34	92.36	89.71	79.84
Operating Income	8.23	9.31	6.88	8.25	1.52
Interest Expense	-0.68	-0.59	-0.76	-0.99	-1.02
Interest & Investment Income	1.85	2.2	1.87	1.41	1.38
Earnings From Equity Investments	0.17	0.2	0.24	0.19	-0.13
Currency Exchange Gain (Loss)	-	-	-	-0.01	-0.01
Other Non Operating Income (Expenses)	-	-	0	0	-1.11
EBT Excluding Unusual Items	9.56	11.12	8.23	8.85	0.63
Gain (Loss) on Sale of Investments	-0.03	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	0.72
Other Unusual Items	-	-	-0.01	-0.31	5.78
Pretax Income	9.53	11.12	8.23	8.54	7.12
Income Tax Expense	2.98	-0.99	2.14	2.51	1.17
Earnings From Continuing Operations	6.55	12.11	6.09	6.02	5.96
Net Income	6.55	12.11	6.09	6.02	5.96
Net Income to Common	6.55	12.11	6.09	6.02	5.96
Net Income Growth	-45.91%	98.88%	1.05%	1.13%	81.45%
Shares Outstanding (Basic)	-	8	8	8	8
Shares Outstanding (Diluted)	-	8	8	8	8
EPS (Basic)	-	1.59	0.80	0.79	0.78
EPS (Diluted)	-	1.59	0.80	0.79	0.78
EPS Growth	-	98.88%	1.05%	1.13%	81.45%
Free Cash Flow	-0.13	3.89	6.95	12.2	6.95
Free Cash Flow Per Share	-	0.51	0.91	1.60	0.91
Dividend Per Share	-	0.700	0.650	0.600	0.500
Dividend Growth	-	7.69%	8.33%	20.00%	66.67%
Gross Margin	68.36%	67.65%	67.43%	70.55%	71.22%
Operating Margin	4.92%	5.96%	4.67%	5.94%	1.33%
Profit Margin	3.92%	7.75%	4.14%	4.34%	5.21%
Free Cash Flow Margin	-0.08%	2.49%	4.72%	8.79%	6.08%
EBITDA	20	20.72	18.67	19.84	13.23
EBITDA Margin	11.97%	13.27%	12.68%	14.29%	11.58%
D&A For EBITDA	11.77	11.41	11.79	11.59	11.71
EBIT	8.23	9.31	6.88	8.25	1.52
EBIT Margin	4.92%	5.96%	4.67%	5.94%	1.33%
Effective Tax Rate	31.27%	-	26.00%	29.43%	16.37%
Revenue as Reported	167.38	164.67	152.84	142.7	124.74

Source: S&P Global Market Intelligence. Standard template. Financial Sources.